XML 47 R29.htm IDEA: XBRL DOCUMENT v3.22.4
LOANS AND ALLOWANCE FOR CREDIT LOSSES (Tables)
12 Months Ended
Dec. 31, 2022
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Loans

December 31, 

December 31, 

(in thousands)

    

2022

    

2021

Commercial construction

$

117,577

$

56,263

Commercial real estate owner occupied

 

244,814

 

257,122

Commercial real estate non-owner occupied

 

1,146,674

 

887,092

Tax exempt

 

42,879

 

41,280

Commercial and industrial

 

297,112

 

307,112

Residential real estate

 

954,968

 

888,263

Home equity

 

90,865

 

86,657

Consumer other

 

7,801

 

8,121

Total loans

 

2,902,690

 

2,531,910

Allowance for credit losses

 

25,860

 

22,718

Net loans

$

2,876,830

$

2,509,192

Summary of Unamortized Net Costs and Premiums

December 31, 

December 31, 

(in thousands)

    

2022

    

2021

Net unamortized loan origination costs

$

3,184

$

3,014

Net unamortized fair value discount on acquired loans

 

(3,506)

 

(4,758)

Total

$

(322)

$

(1,744)

Schedule of Activity in the Allowance for Credit Losses

At or for the Year Ended December 31, 2022

Balance at

Beginning of

Balance at

(in thousands)

    

Period

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

2,111

$

$

$

468

$

2,579

Commercial real estate owner occupied

 

2,751

 

 

120

 

(682)

 

2,189

Commercial real estate non-owner occupied

 

5,650

 

 

 

3,691

 

9,341

Tax exempt

 

86

 

 

 

7

 

93

Commercial and industrial

 

5,369

 

(8)

 

341

 

(2,209)

 

3,493

Residential real estate

 

5,862

 

(84)

 

106

 

1,390

 

7,274

Home equity

 

814

 

(7)

 

25

 

(21)

 

811

Consumer other

 

75

 

(267)

 

12

 

260

 

80

Total

$

22,718

$

(366)

$

604

$

2,904

$

25,860

At or for the Year Ended December 31, 2021

Balance at

Beginning of

Impact of ASC

Balance at

(in thousands)

    

Period

326

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

824

$

1,196

$

$

18

$

73

$

2,111

Commercial real estate owner occupied

 

1,783

 

708

 

(403)

 

290

 

373

 

2,751

Commercial real estate non-owner occupied

 

7,864

 

(2,008)

 

 

4

 

(210)

 

5,650

Tax exempt

 

58

 

40

 

 

 

(12)

 

86

Commercial and industrial

 

3,137

 

2,996

 

(59)

77

 

(782)

 

5,369

Residential real estate

 

5,010

 

1,732

 

(77)

 

159

 

(962)

 

5,862

Home equity

 

285

 

603

 

(154)

 

51

 

29

 

814

Consumer other

 

121

 

(39)

 

(205)

 

9

 

189

 

75

Total

$

19,082

$

5,228

$

(898)

$

608

$

(1,302)

$

22,718

At or For the Year Ended December 30, 2020

Balance at

Beginning of

Balance at

(in thousands)

    

Period

    

Charge Offs

    

Recoveries

    

Provision

    

End of Period

Commercial construction

$

317

$

$

$

507

$

824

Commercial real estate owner occupied

 

2,368

 

 

 

(585)

 

1,783

Commercial real estate non-owner occupied

 

4,695

 

(1,137)

 

173

 

4,133

 

7,864

Tax exempt

 

67

 

 

 

(9)

 

58

Commercial and industrial

 

3,262

 

(593)

30

 

438

 

3,137

Residential real estate

 

4,213

 

(54)

 

13

 

838

 

5,010

Home equity

 

320

 

 

 

(35)

 

285

Consumer other

 

111

 

(384)

 

56

 

338

 

121

Total

$

15,353

$

(2,168)

$

272

$

5,625

$

19,082

Schedule of Loans by Risk Rating

The following table presents our loans by year of origination, loan segmentation and risk indicator as of  December 31, 2022:

    

    

    

    

    

    

    

(in thousands)

2022

2021

2020

2019

2018

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

49,722

$

38,837

$

2,865

$

1,011

$

964

$

$

93,399

Special mention

 

 

 

24,178

 

 

 

 

24,178

Substandard

 

 

 

 

 

 

 

Total

$

49,722

$

38,837

$

27,043

$

1,011

$

964

$

$

117,577

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

22,371

$

11,290

$

23,014

$

31,352

$

46,398

$

103,295

$

237,720

Special mention

 

 

 

243

 

666

 

173

 

1,870

 

2,952

Substandard

 

 

 

 

 

77

 

3,924

 

4,001

Doubtful

141

141

Total

$

22,371

$

11,290

$

23,257

$

32,018

$

46,648

$

109,230

$

244,814

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

370,856

$

228,414

$

145,096

$

88,111

$

35,213

$

238,395

$

1,106,085

Special mention

 

 

21,390

 

 

127

 

911

 

16,612

 

39,040

Substandard

 

 

 

 

 

 

1,404

 

1,404

Doubtful

145

145

Total

$

370,856

$

249,804

$

145,096

$

88,238

$

36,124

$

256,556

$

1,146,674

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

8,686

$

1,020

$

252

$

772

$

13,231

$

18,918

$

42,879

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

8,686

$

1,020

$

252

$

772

$

13,231

$

18,918

$

42,879

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

83,151

$

26,948

$

62,835

$

27,491

$

9,511

$

81,316

$

291,252

Special mention

 

1,450

 

 

53

 

803

 

201

 

619

 

3,126

Substandard

 

 

113

 

111

 

65

 

299

 

2,106

 

2,694

Doubtful

40

40

Total

$

84,601

$

27,061

$

62,999

$

28,359

$

10,011

$

84,081

$

297,112

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

195,320

$

177,480

$

111,021

$

69,170

$

47,797

$

349,795

$

950,583

Nonperforming

 

 

45

 

 

49

 

641

 

3,650

 

4,385

Total

$

195,320

$

177,525

$

111,021

$

69,219

$

48,438

$

353,445

$

954,968

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

17,107

$

10,638

$

8,139

$

6,830

$

6,997

$

40,191

$

89,902

Nonperforming

 

 

 

 

 

 

963

 

963

Total

$

17,107

$

10,638

$

8,139

$

6,830

$

6,997

$

41,154

$

90,865

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

4,321

$

1,341

$

863

$

265

$

64

$

942

$

7,796

Nonperforming

 

 

 

5

 

 

 

 

5

Total

$

4,321

$

1,341

$

868

$

265

$

64

$

942

$

7,801

Total Loans

$

752,984

$

517,516

$

378,675

$

226,712

$

162,477

$

864,326

$

2,902,690

The following table presents our loans by year of origination, loan segmentation and risk indicator as of December 31, 2021:

    

    

    

    

    

    

    

(in thousands)

2021

2020

2019

2018

2017

Prior

Total

Commercial construction

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

22,866

$

4,787

$

19,211

$

9,399

$

$

$

56,263

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

22,866

$

4,787

$

19,211

$

9,399

$

$

$

56,263

Commercial real estate owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

12,940

$

25,240

$

34,782

$

49,136

$

19,292

$

103,144

$

244,534

Special mention

 

 

 

760

 

 

 

2,659

 

3,419

Substandard

 

 

 

1

 

853

 

247

 

7,737

 

8,838

Doubtful

167

164

331

Total

$

12,940

$

25,240

$

35,543

$

50,156

$

19,539

$

113,704

$

257,122

Commercial real estate non-owner occupied

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

235,646

$

172,785

$

119,326

$

39,663

$

136,120

$

165,329

$

868,869

Special mention

 

 

 

174

 

 

 

14,789

 

14,963

Substandard

 

 

 

 

 

 

3,097

 

3,097

Doubtful

163

163

Total

$

235,646

$

172,785

$

119,500

$

39,663

$

136,120

$

183,378

$

887,092

Tax exempt

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

1,249

$

299

$

968

$

14,408

$

5,329

$

19,027

$

41,280

Special mention

 

 

 

 

 

 

 

Substandard

 

 

 

 

 

 

 

Total

$

1,249

$

299

$

968

$

14,408

$

5,329

$

19,027

$

41,280

Commercial and industrial

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Risk rating:

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Pass

$

77,608

$

80,569

$

33,405

$

16,457

$

33,413

$

61,594

$

303,046

Special mention

 

 

 

584

 

468

 

172

 

1,396

 

2,620

Substandard

 

58

 

3

 

512

 

 

48

 

578

 

1,199

Doubtful

92

155

247

Total

$

77,666

$

80,572

$

34,501

$

16,925

$

33,725

$

63,723

$

307,112

Residential real estate

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

191,466

$

120,495

$

83,044

$

62,299

$

59,642

$

364,482

$

881,428

Nonperforming

 

 

 

 

286

 

178

 

6,371

 

6,835

Total

$

191,466

$

120,495

$

83,044

$

62,585

$

59,820

$

370,853

$

888,263

Home equity

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

12,770

$

10,461

$

9,005

$

7,855

$

6,474

$

38,823

$

85,388

Nonperforming

 

 

 

 

 

 

1,269

 

1,269

Total

$

12,770

$

10,461

$

9,005

$

7,855

$

6,474

$

40,092

$

86,657

Consumer other

 

  

 

  

 

  

 

  

 

  

 

  

 

  

Performing

$

2,525

$

1,659

$

792

$

669

$

92

$

2,379

$

8,116

Nonperforming

 

 

 

 

 

 

5

 

5

Total

$

2,525

$

1,659

$

792

$

669

$

92

$

2,384

$

8,121

Total Loans

$

557,128

$

416,298

$

302,564

$

201,660

$

261,099

$

793,161

$

2,531,910

Summary of Past Due Loans

December 31, 2022

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

117,577

$

117,577

Commercial real estate owner occupied

 

385

 

 

 

385

 

244,429

 

244,814

Commercial real estate non-owner occupied

 

45

 

145

 

139

 

329

 

1,146,345

 

1,146,674

Tax exempt

 

 

 

 

 

42,879

 

42,879

Commercial and industrial

 

169

 

 

9

 

178

 

296,934

 

297,112

Residential real estate

 

803

 

348

 

2,029

 

3,180

 

951,788

 

954,968

Home equity

 

216

 

160

 

246

 

622

 

90,243

 

90,865

Consumer other

 

41

 

8

 

 

49

 

7,752

 

7,801

Total

$

1,659

$

661

$

2,423

$

4,743

$

2,897,947

$

2,902,690

December 31, 2021

(in thousands)

    

30-59

    

60-89

    

90+

    

Total Past Due

    

Current

    

Total Loans

Commercial construction

$

$

$

$

$

56,263

$

56,263

Commercial real estate owner occupied

 

1,190

 

7

 

1

 

1,198

 

255,924

 

257,122

Commercial real estate non-owner occupied

 

 

 

 

 

887,092

 

887,092

Tax exempt

 

 

 

 

 

41,280

 

41,280

Commercial and industrial

 

31

 

318

 

185

 

534

 

306,578

 

307,112

Residential real estate

 

5,010

 

1,238

 

1,416

 

7,664

 

880,599

 

888,263

Home equity

 

699

 

149

 

101

 

949

 

85,708

 

86,657

Consumer other

 

29

 

 

2

 

31

 

8,090

 

8,121

Total

$

6,959

$

1,712

$

1,705

$

10,376

$

2,521,534

$

2,531,910

Summary of Non-Accrual Loans

December 31, 2022

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

439

 

360

 

Commercial real estate non-owner occupied

 

550

 

411

 

Tax exempt

 

 

 

Commercial and industrial

 

207

 

145

 

Residential real estate

 

4,385

 

1,361

 

202

Home equity

 

963

 

57

 

14

Consumer other

 

5

 

 

Total

$

6,549

$

2,334

$

216

December 31, 2021

Nonaccrual With No

90+ Days Past

(in thousands)

    

Nonaccrual

    

Related Allowance

    

Due and Accruing

Commercial construction

$

$

$

Commercial real estate owner occupied

 

783

 

424

 

Commercial real estate non-owner occupied

 

622

 

459

 

Tax exempt

 

 

 

Commercial and industrial

 

677

 

542

 

30

Residential real estate

 

6,835

 

2,537

 

41

Home equity

 

1,269

 

305

 

63

Consumer other

 

5

 

 

Total

$

10,191

$

4,267

$

134

Schedule of amortized cost basis of collateral-dependent loans

December 31, 2022

December 31, 2021

(in thousands)

    

Real Estate

    

Other

    

Real Estate

    

Other

Commercial construction

$

$

$

$

Commercial real estate owner occupied

 

439

 

 

783

 

Commercial real estate non-owner occupied

 

550

 

 

622

 

Tax exempt

 

 

 

 

Commercial and industrial

 

91

 

116

 

385

 

292

Residential real estate

 

4,385

 

 

6,835

 

Home equity

 

963

 

 

1,269

 

Consumer other

 

5

 

 

5

 

Total

$

6,433

$

116

$

9,899

$

292

Schedule of Recorded Investment and Number of Modifications for TDRs

Year Ended December 31, 2020

Pre-Modification

Post-Modification

Number of

Outstanding

Outstanding

(in thousands)

    

Modifications

    

Balance

    

Balance

    

Reserve

Commercial construction

$

$

$

Commercial real estate owner occupied

 

 

 

 

Commercial real estate non-owner occupied

 

1

 

54

 

244

 

24

Tax exempt

 

 

 

 

Commercial and industrial

 

7

 

315

 

325

 

Residential real estate

 

 

 

 

Home equity

 

1

 

26

 

24

 

Consumer other

 

1

 

9

 

8

 

Total

 

10

$

404

$

601

$

24

Summary of Loan Concessions

December 31, 2020

    

    

Post-Modification

Number of

Outstanding

(in thousands)

Modifications

Balance

Interest only payments and maturity concession

 

$

Interest rate, forbearance and maturity concession

 

4

384

Amortization and maturity concession

 

 

Amortization concession

 

 

Amortization, interest rate and maturity concession

 

 

Forbearance

 

 

Forbearance and interest only payments

 

1

 

24

Forbearance and maturity concession

 

 

Forbearance, amortization and maturity concession

 

 

Maturity concession

 

5

 

193

Other

 

 

Total

 

10

$

601

Schedule of Loans to Related Parties

(in thousands)

2022

2021

Beginning balance

$

3,379

$

6,131

Changes in composition(1)

 

112

New loans

 

1,576

335

Less: repayments

 

(304)

(3,087)

Ending balance

$

4,763

$

3,379

(1)Adjustments to reflect changes in status of directors and officers for each year presented.
Schedule of Servicing Rights Activity

At or for the Twelve Months Ended

December 31, 

(in thousands)

    

2022

    

2021

Balance at beginning of year

$

3,673

$

3,353

Additions

 

421

 

565

Amortization

 

(711)

 

(245)

Balance at end of year

$

3,383

$

3,673

Unfunded Loan Commitment  
Accounts, Notes, Loans and Financing Receivable [Line Items]  
Schedule of Activity in the Allowance for Credit Losses

At or for the Years Ended December 31,

(in thousands)

2022

 

2021

2020

Beginning Balance

$

2,152

$

359

$

314

Impact of ASC 326

1,616

Provision for credit losses

 

1,758

 

177

 

45

Ending Balance

$

3,910

$

2,152

$

359